ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for charts Register for streaming realtime charts, analysis tools, and prices.

QWIL Queen's Wk

0.99
0.00 (0.00%)
17 May 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Queen's Wk LSE:QWIL London Ordinary Share GB00B0HW5366 ORD NPV
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 0.99 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Final Results

11/06/2010 7:00am

UK Regulatory



 

TIDMQWIL 
 
RNS Number : 4407N 
Queen's Walk Investment Limited 
11 June 2010 
 

                        Queen's Walk Investment Limited 
                    Financial Results Announcement for the 
                  Fourth Quarter and Year Ended 31 March 2010 
 
Queen's Walk Investment Limited reports EUR3.0 million profit for quarter ended 31 
March 2010 
 
Queen's Walk Investment Limited (the "Company"), a Guernsey-incorporated 
investment company, has reported a net profit of EUR3.0 million, or EUR0.11 per 
ordinary share1, for the quarter ended 31 March 2010, compared to a net profit 
of EUR0.6 million, or EUR0.02 per ordinary share for the quarter ended 31 December 
2009. 
 
Fair value write-ups for the quarter were a net EUR0.1 million, compared to EUR2.4 
million of write-downs for the quarter ended 31 December 2009. The Company's net 
asset value ("NAV") at quarter end was EUR3.73 per share2 compared to EUR3.69 per 
share at the previous quarter end, and EUR3.96 per share as at 31 March 2009. 
 
The investment portfolio generated more cash than forecast in the quarter. Cash 
proceeds received from investments of EUR6.3 million in the quarter exceeded the 
forecast of EUR4.5 million. The Company realised additional cash proceeds of EUR14.6 
million from the sale of the Magellan 2 portfolio and the AAA-rated portion of 
the ABS bond portfolio.  The cash position was EUR15.7 million as at 31 March 
2010. 
 
The Board of Directors of the Company has declared an interim dividend of EUR0.08 
per share for the quarter ended 31 March 2010, unchanged from the previous 
quarter. 
 
Debt fully repaid; increasing focus on growth through building ABS bond 
portfolio 
 
The Company has made substantial progress in its strategy of repaying its 
financing facility and increasing exposure to ABS (asset-backed securities).  On 
6 April 2010, the Company fully repaid its loan facility, which stood at EUR29.5 
million as at 31 March 2009.  The final repayment, nine months ahead of 
schedule, removes all leverage from the balance sheet. 
 
During the quarter, the Company invested EUR6.5 million in purchasing ABS bonds 
which accounted for 15.3% of the investment portfolio at the end of the quarter 
and 20.4% as at 1 June 2010.  The Company will continue its strategy of 
purchasing ABS bonds in order to deliver an improved risk/reward profile to 
investors. 
 
The elimination of debt repayments combined with active investment of the bonds 
will free up additional cash to fund the Company's growth in future quarters. 
The Company expects the ABS portfolio to increase as a percentage of overall 
assets in coming quarters, and for legacy assets to fall as a proportion of 
overall assets.  In line with this goal, the Company has sold the Gate 06-1 SME 
portfolio since the March 2010 quarter end, raising the pro-forma NAV to EUR3.80 
per share. 
 
Tom Chandos, Chairman of Queen's Walk Investment Limited, said: "Completing 
repayment of our debt ahead of schedule marks an important milestone for the 
Company.  It allows the Company to intensify its focus on growth, by investing 
more available cash in under-valued ABS bonds." 
 
Fourth Quarter Highlights 
 
·    Quarterly dividend of EUR0.08 per share; total paid or declared dividends of 
EUR2.45 per share since the IPO. 
·    ABS bond portfolio comprises 15.3% of investment portfolio across 24 bond 
positions. 
·    Sales of Portuguese mortgage and SME loan portfolios accretive to NAV. 
·    Fair-value write ups in the UK mortgage and ABS bond portfolios offset 
write-downs in SME and European mortgage portfolios. 
·    Loss adjusted gross cash flow forecast of EUR168.0 million over the remaining 
life of the portfolio3. 
Conference Call & Further Information 
 
A conference call to review the Company's financial results for the fourth 
quarter ended 31 March 2010 will take place at 10:30 AM London time on 11 June 
2010. The conference call can be accessed by dialing +44 (0) 20 3037 9221, ten 
minutes prior to the scheduled start of the call.  Please reference Queen's Walk 
Investment Limited.  A results presentation will be available on the Queen's 
Walk website (www.queenswalkinv.com). 
 
A webcast of the conference call will also be available on a listen-only basis 
at www.queenswalkinv.com. Please allow extra time prior to the call to visit the 
site and download the necessary software required to listen to the internet 
broadcast. A replay of the webcast will be available for three months following 
the call. 
 
For further information please contact: 
Public Relations: James Wallis  +44 (0)20 7920 2329 
Investor Relations: Natalie Withers +44 (0)20 7968 7348 
 
About the Company 
 
Queen's Walk Investment Limited is a Guernsey-incorporated investment company 
listed on the London Stock Exchange. The Company invests primarily in a 
diversified portfolio of subordinated tranches of asset-backed securities, 
including the unrated "equity" or "first loss" residual income positions 
typically retained by the banks or other financial institutions which have 
originated the loan assets that collateralise a securitisation transaction. The 
Company makes such investments where its investment manager, Cheyne Capital 
Management (UK) LLP ("Cheyne Capital" or the "Investment Manager"), considers 
the coupon or cash flows from the investment to be attractive relative to the 
credit exposure of the underlying asset collateral. 
 
This announcement includes statements that are, or may be deemed to be, 
"forward-looking statements". These forward-looking statements can be identified 
by the use of forward-looking terminology, including the terms "believes", 
"forecasts", "estimates", "anticipates", "expects", "intends", "considers", 
"may", "will" or "should". By their nature, forward-looking statements involve 
risks and uncertainties and readers are cautioned that any such forward-looking 
statements are not guarantees of future performance. The Company's actual 
results and performance may differ materially from the impression created by the 
forward-looking statements and should not be relied upon. The Company undertakes 
no obligation to publicly update or revise forward-looking statements, except as 
may be required by applicable law and regulation (including the Listing Rules). 
 
 Financial Highlights 
 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
|                 |   Revenue |        Fair |       Total |   Revenue |    Fair |       Total | 
|                 |           |       value |     Quarter |           |   value |     Quarter | 
|                 |           |       gains |       ended |           |   gains |       ended | 
|                 |           |         and |          31 |           |     and |          31 | 
|                 |           |      losses |    December |           |  losses |       March | 
|                 |           |             |        2009 |           |         |        2010 | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| Operating       | 4,106,756 |             |   4,106,756 | 3,747,279 |         |   3,747,279 | 
| Income          |           |             |             |           |         |             | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| Gains and       |           | (2,375,133) | (2,375,133) |           | 115,472 |     115,472 | 
| losses on fair  |           |             |             |           |         |             | 
| value through   |           |             |             |           |         |             | 
| profit or loss  |           |             |             |           |         |             | 
| financial       |           |             |             |           |         |             | 
| instruments     |           |             |             |           |         |             | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
|                 | 4,106,756 | (2,375,133) |   1,731,623 | 3,747,279 | 115,473 |   3,862,751 | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
|                 |           |             |             |           |         |             | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| Operating       | (979,731) |             |   (979,731) | (769,041) |         |   (769,041) | 
| Expenses        |           |             |             |           |         |             | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| Finance Costs   | (119,116) |             |   (119,116) |  (67,217) |         |    (67,217) | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| Net profit /    | 3,007,909 | (2,375,133) |     632,776 | 2,911,021 | 115,473 |   3,026,493 | 
| (loss)          |           |             |             |           |         |             | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
|                 |           |             |             |           |         |             | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| Total Assets    |           |             | 120,000,313 |           |         | 111,336,170 | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| Total           |           |             |  21,565,392 |           |         |  12,006,329 | 
| Liabilities     |           |             |             |           |         |             | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| Equity Capital  |           |             |  98,434,921 |           |         |  99,329,841 | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
| NAV per share   |                                  3.69 |                              3.73 | 
+-----------------+---------------------------------------+-----------------------------------+ 
| Shares          |                            26,644,657 |                        26,644,657 | 
| Outstanding     |                                       |                                   | 
+-----------------+-----------+-------------+-------------+-----------+---------+-------------+ 
 
 
Investment Portfolio 
 
A breakdown of the Company's investment portfolio by jurisdiction (by reference 
to underlying asset originator) is set out below. The ABS bonds are included in 
the charts and are also detailed in the next section.  Percentages for each 
asset class are in relation to the value of the Company's investment portfolio 
excluding cash and hedges. 
 
 
+--------------------+----------------------------+ 
| Queen's Walk Portfolio Breakdown by             | 
| Jurisdiction as at 31 December 2009             | 
|                                                 | 
+-------------------------------------------------+ 
| Portugal           |                       40.3 | 
+--------------------+----------------------------+ 
| Germany            |                       24.7 | 
+--------------------+----------------------------+ 
| Italy              |                       12.0 | 
+--------------------+----------------------------+ 
| UK                 |                       12.0 | 
+--------------------+----------------------------+ 
| Holland            |                       10.1 | 
+--------------------+----------------------------+ 
| France             |                        0.6 | 
+--------------------+----------------------------+ 
| Spain              |                        0.3 | 
+--------------------+----------------------------+ 
| Ireland            |                        0.1 | 
+--------------------+----------------------------+ 
| Total (EURmm)        |                      102.8 | 
+--------------------+----------------------------+ 
 
 
+--------------------+----------------------------+ 
| Queen's Walk Portfolio Breakdown by             | 
| Jurisdiction as at 31 March 2010                | 
|                                                 | 
+-------------------------------------------------+ 
| Portugal           |                       36.0 | 
+--------------------+----------------------------+ 
| Germany            |                       24.3 | 
+--------------------+----------------------------+ 
| UK                 |                       17.0 | 
+--------------------+----------------------------+ 
| Holland            |                       12.2 | 
+--------------------+----------------------------+ 
| Italy              |                        9.7 | 
+--------------------+----------------------------+ 
| France             |                        0.7 | 
+--------------------+----------------------------+ 
| Switzerland        |                        0.1 | 
+--------------------+----------------------------+ 
| Total (EURmm)        |                       92.5 | 
+--------------------+----------------------------+ 
 
 
A breakdown of the Company's investment portfolio by asset type (by reference to 
underlying asset collateral) is set out below. Percentages for each asset class 
are in relation to the value of the Company's investment portfolio, excluding 
cash and hedges. 
 
+--------------------+----------------------------+ 
| Queen's Walk Portfolio Breakdown by Asset Type  | 
| as at 31 December 2009                          | 
|                                                 | 
+-------------------------------------------------+ 
| Prime              |                       52.8 | 
+--------------------+----------------------------+ 
| SME                |                       30.3 | 
+--------------------+----------------------------+ 
| Investment Grade   |                       11.4 | 
| Bonds              |                            | 
+--------------------+----------------------------+ 
| SubPrime           |                        3.8 | 
+--------------------+----------------------------+ 
| NearPrime          |                        1.3 | 
+--------------------+----------------------------+ 
| Total (EURmm)        |                      102.8 | 
+--------------------+----------------------------+ 
 
 
+--------------------+----------------------------+ 
| Queen's Walk Portfolio Breakdown by Asset Type  | 
| as at 31 March 2010                             | 
|                                                 | 
+-------------------------------------------------+ 
| Prime              |                       46.8 | 
+--------------------+----------------------------+ 
| SME                |                       30.3 | 
+--------------------+----------------------------+ 
| Investment Grade   |                       15.3 | 
| Bonds              |                            | 
+--------------------+----------------------------+ 
| SubPrime           |                        5.8 | 
+--------------------+----------------------------+ 
| NearPrime          |                        1.8 | 
+--------------------+----------------------------+ 
| Total (EURmm)        |                       92.5 | 
+--------------------+----------------------------+ 
 
N.B. 'Prime' indicates that the underlying pool of loans comprises mortgages 
made to borrowers with good credit records and whose incomes were verified at 
the time of the origination. 
 
 
European Mortgage Portfolio (40.4% of GAV) 
 
The Company's European mortgage residuals performed satisfactorily, generating 
cash flow for the quarter ended 31 March 2010 of EUR1.8 million, compared to EUR2.6 
million in the previous quarter.  Cash flows in the year ended 31 March 2010 
totalled EUR9.7 million, compared to EUR13.3 million in the previous year. 
Write-downs in the portfolio totalled EUR2.5 million. A EUR3.5 million write-down in 
the Sestante portfolio was partly offset by a gain of EUR1.0 million in the 
Portuguese mortgage portfolio. 
 
The lower Euribor rate has had a positive effect on the Portuguese mortgage 
portfolio, with fewer mortgage borrowers falling into arrears than in previous 
quarters. These lower arrears levels translated into lower defaults in the 
portfolio for the quarter. However, the Company has decided not to reduce its 
default rate assumptions in the period. 
 
Average Default Rate of the Portuguese Mortgage Portfolio 
 
+------------------+------------+---------------+---------------+ 
|                  |            |    Period     |               | 
+------------------+------------+---------------+---------------+ 
|                  |Jun - Sept  |  Oct - Dec    |  Dec - Mar    | 
+------------------+------------+---------------+---------------+ 
| Average Default  |   1.32%    |    1.37%      |    1.03%      | 
| Rate             |            |               |               | 
+------------------+------------+---------------+---------------+ 
 
 
The Company's exposure to the Portuguese market has fallen to 36.0% from 40.3% 
of the overall investment portfolio following the sale of the Magellan 2 
mortgage portfolio on 26 February 2010. The bank that originated the underlying 
mortgages bought the portfolio at a sale price in line with the Company's 31 
December 2009 valuation. 
 
QWIL has closely followed developments regarding fiscal deficits in Southern 
Europe and the widening credit spreads.  The Company believes that the wider 
spreads should have no direct impact on its mortgage portfolios because the 
majority of mortgage loans are indexed to short term Euribor rates.  The key 
risk to asset value remains an increase in unemployment and consequent mortgage 
defaults as a result of government austerity measures. 
 
The Company views it as positive that the Portuguese government and opposition 
parties have agreed to lower the country's 2010 deficit to 7.3% of GDP from 9.3% 
of GDP. This reduction in deficit will be implemented through a combination of 
spending cuts and increased taxes.  Portugal experienced GDP growth of 1.0% in 
Q1 2010 and export growth of 15%. Nonetheless, to reflect continued uncertainty, 
the default rates the Company uses to forecast cash flows are approximately 30% 
higher than observed default rates. 
 
QWIL has written down EUR3.5 million of the Sestante Italian mortgage portfolio as 
a result of an anticipated delay in expected cash flows which comprises a single 
bullet payment at the end of the transaction.  Mortgage holders are finding it 
harder to refinance, with the result that the portfolio's mortgage refinancing 
rate fell to 9.5% this quarter from 18.5% in the previous quarter.  This fall 
was more rapid than expected.  Lower mortgage refinancing rates are likely to 
persist for a prolonged period and, as a consequence, have delayed the expected 
repayment date by approximately two years.  This reassessment has lowered the 
net present value of the Sestante portfolio. 
 
SME Portfolio Investments (27.2% of GAV) 
 
The Company's SME portfolio performed in line with expectations.  Cash flows in 
the quarter ended 31 March 2010 totalled EUR1.7 million, compared with EUR1.8 
million in the previous quarter.  Cash flows in the year ended 31 March 2010 
totalled EUR7.4 million, compared with EUR14.3 million the previous year.  However, 
the Company recorded fair-value write downs of EUR2.6 million in the quarter in 
anticipation of lower recovery rates on some assets. 
 
Default rates remained volatile.  The average default rate for the SME portfolio 
fell to 0.66%, from 1.84% in the previous quarter. Gate 05-2 recorded the 
greatest fall in default rates, to 1.48% from 5.71% in the prior quarter.  We 
expect continued default rate volatility in the coming quarter. 
 
+---------+--------------+--------------+--------------+ 
|         |    Sept      |     Dec      |     Mar      | 
|         |    2009      |    2009      |    2010      | 
|         |   Default    |   Default    |   Default    | 
|         |    Rate      |    Rate      |    Rate      | 
|         |(annualised)  |(annualised)  |(annualised)  | 
+---------+--------------+--------------+--------------+ 
| Amstel  |    0.0%      |    0.3%      |    0.5%      | 
|  06-1   |              |              |              | 
+---------+--------------+--------------+--------------+ 
|  Smart  |    1.1%      |    1.3%      |    0.7%      | 
|  06-1   |              |              |              | 
+---------+--------------+--------------+--------------+ 
|  Gate   |    0.8%      |    0.1%      |    0.0%      | 
|  06-1   |              |              |              | 
+---------+--------------+--------------+--------------+ 
|  Gate   |    0.6%      |    5.7%      |    1.5%      | 
|  05-2   |              |              |              | 
+---------+--------------+--------------+--------------+ 
|Average  |    0.6%      |    1.8%      |    0.7%      | 
+---------+--------------+--------------+--------------+ 
 
The Company recorded write-downs against the Gate 05-2 and Gate 06-1 SME 
portfolios in the March quarter after observing an unusually low recovery rate 
for four defaulted loans.  The Company continues to analyse these loans and has 
taken the precautionary measure of lowering the recovery rate across both these 
portfolios. 
 
On 28 May 2010, the Company sold the Gate 06-1 SME portfolio at a level that was 
accretive to NAV.  Through this sale the SME exposure has fallen from 30.3% to 
24.4% of the overall investment portfolio. 
 
ABS Bond Portfolio (13.7% of GAV) 
 
The ABS bond portfolio recorded cash flows of EUR0.2 million in the quarter ended 
31 March 2010, compared to EUR0.8 million in the previous quarter.  Cash flows in 
the year ended 31 March 2010 totalled EUR1.7 million, compared to EUR0.8 million in 
the previous year. The lower cash flow this quarter is due to an increase in the 
proportion of mezzanine bonds.  Mezzanine bonds receive interest but are not 
entitled to principal repayment until related senior bonds have been repaid. 
While this extends the cash flow profile, we currently see better potential for 
capital gain because of the higher relative value of mezzanine bonds versus 
AAA-rated bonds. 
 
Appetite for high quality AAA-rated ABS bonds increased substantially in the 
early weeks of 2010.  To take advantage of the price rally, on 22 January 2010, 
the Company sold EUR3.4 million nominal value of AAA RMBS bonds.  The average sale 
price was 92.4 cents versus an average purchase price of 74.2 cents, giving an 
annualised return on the investments of 28.2%. 
 
In the March quarter, the Company purchased EUR6.5 million of ABS bonds.  New 
purchases were spread evenly across mezzanine, UK RMBS bonds and CMBS bonds. 
The average purchase price was 63 cents with an average rating of BBB+. 
 
As at 31 March 2010, the ABS Bond portfolio held 24 bonds at a cost value of 
EUR14.1 million4 and a nominal value of EUR29.9 million5.  The following tables 
detail the European ABS bonds purchased by the Company up to 15 May 20106.  The 
weighted average rating of the portfolio (based on the invested amount) is 
approximately BBB+7. 
 
 
Percentage of Portfolio by Cost Price (as at 31 March 2010) 
 
+-------------+----------+----------+----------+----------+----------+ 
| Rating by   |  2004    |  2005    |  2006    |  2007    |  Total   | 
| Vintage¹    |          |          |          |          |          | 
+-------------+----------+----------+----------+----------+----------+ 
| AAA         |  0.0%    |  0.0%    |  8.8%    |  0.0%    |  8.8%    | 
+-------------+----------+----------+----------+----------+----------+ 
| AA          |  0.7%    |  4.5%    |  18.4%   |  0.0%    |  23.5%   | 
+-------------+----------+----------+----------+----------+----------+ 
| A           |  8.5%    |  4.6%    |  19.0%   |  11.9%   |  44.0%   | 
+-------------+----------+----------+----------+----------+----------+ 
| BBB         |  0.0%    |  7.6%    |  4.7%    |  8.3%    |  20.6%   | 
+-------------+----------+----------+----------+----------+----------+ 
| BB          |  0.0%    |  0.0%    |  3.1%    |  0.0%    |  3.1%    | 
+-------------+----------+----------+----------+----------+----------+ 
| Total       |  9.2%    |  16.7%   |  53.9%   |  20.2%   |  100.0%  | 
+-------------+----------+----------+----------+----------+----------+ 
1.     Vintage reflects the issue date of the bond.  Rating at time of purchase. 
 
 
Percentage of Portfolio by Cost Price            (as at 31 March 2010) 
 
+--------+-------+-------+----------------+-------+-------+-------+-------+--------+ 
| Rating |  UK   |  UK   |      UK        | Euro  |  UK   | Euro  |  SME  | Total  | 
| by     |Prime  |  Buy  |Non-Conforming  |Prime  |CMBS3  |CMBS3  |       |        | 
| Type1  |RMBS2  |  To   |     RMBS2      |RMBS2  |       |       |       |        | 
|        |       |  Let  |                |       |       |       |       |        | 
|        |       |RMBS2  |                |       |       |       |       |        | 
+--------+-------+-------+----------------+-------+-------+-------+-------+--------+ 
| AAA    | 0.0%  | 0.0%  |      0.0%      | 0.0%  | 5.2%  | 3.6%  | 0.0%  |  8.8%  | 
+--------+-------+-------+----------------+-------+-------+-------+-------+--------+ 
| AA     | 0.0%  |14.7%  |      0.0%      | 0.7%  | 0.0%  | 8.1%  | 0.0%  | 23.5%  | 
+--------+-------+-------+----------------+-------+-------+-------+-------+--------+ 
| A      | 3.4%  | 0.0%  |     13.7%      | 0.0%  |12.9%  |14.0%  | 0.0%  | 44.0%  | 
+--------+-------+-------+----------------+-------+-------+-------+-------+--------+ 
| BBB    | 7.6%  | 0.0%  |      0.0%      | 0.0%  | 0.0%  | 7.9%  | 5.1%  | 20.6%  | 
+--------+-------+-------+----------------+-------+-------+-------+-------+--------+ 
| BB     | 0.0%  | 0.0%  |      3.1%      | 0.0%  | 0.0%  | 0.0%  | 0.0%  |  3.1%  | 
+--------+-------+-------+----------------+-------+-------+-------+-------+--------+ 
| Total  |11.0%  |14.7%  |     16.8%      | 0.7%  |18.1%  |33.5%  | 5.1%  |100.0%  | 
+--------+-------+-------+----------------+-------+-------+-------+-------+--------+ 
1.     Rating at time of purchase 
2.     Residential Mortgage Backed Securities 
3.     Commercial Mortgage Backed Securities 
 
 
UK Mortgage Portfolio (8.5% of GAV) 
 
The UK Mortgage portfolio recorded cash flows of GBP1.6 million in the quarter 
ended 31 March 2010 compared to GBP1.2 million in the previous quarter.  Cash 
flows in the year ended 31 March 2010 totalled GBP3.9 million, compared to 
GBP11.1 million in the previous year. 
 
The Company has increased the valuation of its RMAC assets by EUR3.4 million, as a 
result of lower defaults in the current period and lower forecast defaults 
versus our previous assumptions. The Company maintains conservative forecasts of 
defaults for the UK mortgage portfolio. The Company continues to work with 
mortgage originators to identify loans that do not satisfy representations and 
warranties provided at the time of the securitisation 
 
 
Portfolio Valuation 
 
In accordance with the Company's valuation procedures, the fair value of the 
Company's investments is calculated on the basis of observable market data, 
market discount rates and the Investment Manager's expectations regarding future 
trends.  Given the re-structurings at many investment banks, there is a lack of 
reliable independent broker marks for the residual portfolio.  Therefore, the 
Company has elected to use a model-based approach to value its residual 
investments.  An external valuation agent has reviewed the underlying pricing 
assumptions.  The Company has used a 15% discount rate for the European and UK 
mortgage portfolios and a 20% discount rate for the SME portfolios.  These 
discount rates are applied to the loss-adjusted cash flows.  The Company 
received broker marks for all of its ABS bonds. 
 
Changes in the balance sheet value of the residual portfolio between 31 December 
2009 and 31 March 2010 totalled -EUR4.0 million. This comprised -EUR2.3 million of 
principal amortisation and fair value losses of -EUR1.7 million.  In relation to 
the ABS bond portfolio, the balance sheet value increased by EUR2.3 million. There 
were EUR6.5 million new purchases, fair value gains of EUR1.3 million, principal 
amortisations of -EUR0.1 million and sales of -EUR5.4 million.  After giving effect 
to these balance sheet changes in the quarter ended 31 March 2010, the NAV of 
the Company was EUR3.73 per share as at 31 March 2010 (versus EUR3.69per share as at 
31 December 2009). 
 
The Company recorded total cash flows of EUR20.9 million in the quarter, of which 
EUR6.3 million came from the investment portfolio, EUR5.4 million was received from 
the sale of the AAA bond portfolio and a further EUR9.2 million was received from 
the sale of the Magellan 2 portfolio.  The net cash inflow from operating 
activities was EUR26.3 million for the year ended 31 March 2010 compared to EUR30.9 
million for the year ended 31 March 2009.  The table below summarises the 
changes in balance sheet values of the Company's investment portfolio by asset 
class: 
 
+-----------+----------+--------+--------+-----------------------------+------------------------------+ 
|           |   31 Dec | 31 Mar | Change |                        Cash |                         Cash | 
| Asset     |     2009 |   2010 | to B/S |                       flows |                        flows | 
| Class     |      B/S |    B/S |  Value |                    Received |                     Received | 
|           | Value1,2 | Value2 |  Since |                      in the |                       in the | 
|           |    (EURmm) |  (EURmm) | 31 Dec |                     Quarter |                      Quarter | 
|           |          |        |   2010 |                       Ended |                        Ended | 
|           |          |        |  (EURmm) |                      31 Mar |                       31 Dec | 
|           |          |        |        |                        2010 |                        20093 | 
|           |          |        |        |                       (EURmm) |                        (EURmm) | 
+-----------+----------+--------+--------+-----------------------------+------------------------------+ 
| UK        |      7.0 |    8.8 |    1.8 |                        1.8  |                         1.3  | 
| Mortgages |          |        |        |                             |                              | 
+-----------+----------+--------+--------+-----------------------------+------------------------------+ 
| Euro      |     44.2 |   41.6 |   -2.6 |                        1.8  |                         2.6  | 
| Mortgages |          |        |        |                             |                              | 
+-----------+----------+--------+--------+-----------------------------+------------------------------+ 
| SME       |     31.2 |   28.0 |   -3.2 |                        1.7  |                         1.8  | 
+-----------+----------+--------+--------+-----------------------------+------------------------------+ 
| ABS       |     11.8 |   14.1 |    2.3 |                        0.2  |                         0.8  | 
| Bonds     |          |        |        |                             |                              | 
+-----------+----------+--------+--------+-----------------------------+------------------------------+ 
| TOTAL4    |     94.1 |   92.5 |   -1.7 |                        5.5  |                         6.5  | 
+-----------+----------+--------+--------+-----------------------------+------------------------------+ 
1.     Balance sheet values as at 31 December 2009 are expressed using 31 March 
2010 FX rates. 
2.     The balance sheet value figures for 31 December 2009 and 31 March 2010 
include accrued interest. 
3.     Cash flows for 31 December 2009 are expressed using 31 March 2010 FX 
rates. 
4.     The values for each column may not sum to the total due to rounding 
differences. 
 
 
Company Outlook - Focus on new investment opportunities 
 
In the coming quarters, the Company will focus on growing its ABS portfolio and 
selling assets in legacy portfolios in order to improve its overall risk-reward 
profile. The Company plans to use cash freed up from debt repayment to further 
its strategy of selectively purchasing mis-priced bonds in the ABS markets, 
especially in the mezzanine segment of the market. Mezzanine bonds offer strong 
relative value, however cash-flow payments are lower in the short term because 
they repay no principal until related senior bonds are repaid. 
 
Expected market volatility over the coming months will create opportunities to 
purchase undervalued ABS bonds.  The Company will only invest in bonds whose 
price is considered depressed due to technical and liquidity issues. 
 
The Company remains vigilant in monitoring the progress of its Portuguese assets 
in light of high fiscal deficits in Southern Europe. We believe that high credit 
spreads should have no direct impact on the Company's mortgage portfolios 
because most mortgage loans are indexed to short-term Euribor rates. The key 
risk to asset value remains an increase in unemployment and consequent mortgage 
defaults as a result of government austerity measures. 
 
The Company estimates cash balances will be approximately EUR8.0 million at 30 
June 2010.  The Company projects cash flow of approximately EUR4.0 million per 
quarter for the coming quarters.  As at 1 June 2010, the loss adjusted gross 
cash flow forecast is EUR168.0 million over the remaining life of the portfolio. 
1 Calculations per share based on weighted average number of Ordinary Shares 
outstanding as shown in Note 9 of the financial statements for the quarter ended 
31 March 2010. 
2 Calculations per share are based on the number of Ordinary Shares outstanding 
at the end of each respective period. 
3 Cash flow forecast as at 1 June 2010. 
4 Net of sales completed in January 2010. 
5 Nominal shown is original notional using pool factor and FX rate at the time 
of purchase. 
6 The tables include the bonds purchased at their cost using FX rates at the 
time of purchase. 
7 Calculated using Moody's WARF (weighted average risk factor) methodology. 
 
This information is provided by RNS 
            The company news service from the London Stock Exchange 
   END 
 
 FR KKKDDABKDNAD 
 

1 Year Queen's Walk Investment Chart

1 Year Queen's Walk Investment Chart

1 Month Queen's Walk Investment Chart

1 Month Queen's Walk Investment Chart